Flat
SM2
2 beds
1 bath
Brighton Road, Sutton, Surrey SM2
London, England · SM2
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£9,061
↗ 11%After 5 Years
Change In Property Value
£36,123
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,776 | £13,983 | £14,192 | £14,547 | £14,911 | £71,409 |
| Total Expenses | £11,904 | £11,975 | £12,037 | £12,114 | £12,193 | £60,222 |
| Profit Before Tax | £1,872 | £2,008 | £2,156 | £2,433 | £2,718 | £11,187 |
| Profit After Tax | £1,516 | £1,626 | £1,746 | £1,971 | £2,202 | £9,061 |
| Change In Property Value | £3 | £5,300 | £9,461 | £12,589 | £8,771 | £36,123 |
| Net Return | £1,519 | £6,927 | £11,207 | £14,560 | £10,972 | £45,185 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change